Valuation Multistack International Limited

Stocks

Market Closed - Australian S.E. 04:29:03 07/10/2026 am IST			5-day change	1st Jan Change
0.003000 ^AUD	-.--%		-.--%	-40.00%

31/08	Multistack International Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
01/07	Willing Y Limited completed the acquisition of Assets and Liabilities of Multistack International Limited from Multistack International Limited.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1.909	5.997	1.908	0.6815	0.5452	0.6815
Change	-	214.14%	-68.18%	-64.29%	-20%	25%
Enterprise Value (EV) ¹	3.278	7.37	3.927	3.409	4.478	0.4393
Change	-	124.8%	-46.72%	-13.18%	31.36%	-90.19%
P/E	-5.15x	-5.29x	-1.04x	-0.76x	-0.32x	0.3x
PBR	3.99x	11x	-1.48x	-0.31x	-0.14x	-0.43x
PEG	-	-0x	-0x	0x	-0x	-0x
Capitalization / Revenue	3.18x	9.31x	3.02x	0.39x	1.46x	4.29x
EV / Revenue	5.46x	11.4x	6.21x	1.93x	12x	2.76x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-2.84x	-8.53x	-5.46x	-3.72x	-4.48x	-0.26x
EV / FCF	-1.33x	-37.1x	269x	-7.17x	96.3x	-0.25x
FCF Yield	-75%	-2.7%	0.37%	-13.9%	1.04%	-401%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0033	-0.008312	-0.0134	-0.006544	-0.0123	0.0166
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.6008	0.6439	0.6328	1.763	0.374	0.1589
EBITDA	-	-	-	-	-	-
EBIT ¹	-1.155	-0.8635	-0.7188	-0.9155	-0.9997	-1.694
Net income ¹	-0.3683	-1.133	-1.832	-0.8921	-1.679	2.257
Net Debt ¹	1.369	1.373	2.018	2.727	3.933	-0.2422
Reference price ²	0.017000	0.044000	0.014000	0.005000	0.004000	0.005000
Nbr of stocks (in thousands)	1,12,304	1,36,304	1,36,304	1,36,304	1,36,304	1,36,304
Announcement Date	31/03/21	25/03/22	21/03/23	28/03/24	28/03/25	27/03/26

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MULTISTACK INTERNATIONAL LIMITED	-	-	-	-	3L
SIEMENS AG	24.92x	2.96x	16.16x	2.06%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.92x	1.43x	6.78x	3.92%	17TCr
SCHNEIDER ELECTRIC SE	24.36x	3.3x	15.12x	1.99%	15TCr
EATON CORPORATION PLC	33.43x	4.65x	19.95x	1.23%	14TCr
EMERSON ELECTRIC CO.	34.71x	5.55x	19.32x	1.3%	9.46TCr
TRANE TECHNOLOGIES PLC	27.82x	3.93x	19.62x	1.05%	9.21TCr
DELTA ELECTRONICS, INC.	30.62x	3.84x	17.76x	1.45%	9.18TCr
JOHNSON CONTROLS INTERNATIONAL PLC	29.64x	3.7x	19.87x	1.15%	8.57TCr
VERTIV HOLDINGS CO.	31.63x	5.2x	20.72x	0.13%	7.72TCr
Average	27.78x	3.84x	17.25x	1.59%	11TCr
Weighted average by Cap.	26.37x	3.55x	16.31x	1.84%